[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 55.21%
YoY- -13.53%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 451,395 217,220 789,765 612,728 408,738 201,056 726,112 -27.09%
PBT 78,198 38,962 117,605 94,880 61,646 34,480 129,689 -28.56%
Tax -22,061 -11,225 -32,252 -25,892 -17,198 -9,168 -34,408 -25.58%
NP 56,137 27,737 85,353 68,988 44,448 25,312 95,281 -29.65%
-
NP to SH 56,137 27,737 85,353 68,988 44,448 25,312 95,281 -29.65%
-
Tax Rate 28.21% 28.81% 27.42% 27.29% 27.90% 26.59% 26.53% -
Total Cost 395,258 189,483 704,412 543,740 364,290 175,744 630,831 -26.71%
-
Net Worth 388,166 381,587 375,008 368,505 355,103 348,939 342,074 8.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 42,764 16,447 52,632 39,482 26,303 13,167 39,470 5.47%
Div Payout % 76.18% 59.30% 61.66% 57.23% 59.18% 52.02% 41.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 388,166 381,587 375,008 368,505 355,103 348,939 342,074 8.76%
NOSH 657,909 657,909 657,909 658,045 657,598 658,376 657,836 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.44% 12.77% 10.81% 11.26% 10.87% 12.59% 13.12% -
ROE 14.46% 7.27% 22.76% 18.72% 12.52% 7.25% 27.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.61 33.02 120.04 93.11 62.16 30.54 110.38 -27.10%
EPS 8.63 4.22 12.97 10.49 6.65 3.85 14.48 -29.11%
DPS 6.50 2.50 8.00 6.00 4.00 2.00 6.00 5.46%
NAPS 0.59 0.58 0.57 0.56 0.54 0.53 0.52 8.75%
Adjusted Per Share Value based on latest NOSH - 657,108
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.61 33.02 120.04 93.13 62.13 30.56 110.37 -27.09%
EPS 8.53 4.22 12.97 10.49 6.76 3.85 14.48 -29.65%
DPS 6.50 2.50 8.00 6.00 4.00 2.00 6.00 5.46%
NAPS 0.59 0.58 0.57 0.5601 0.5397 0.5304 0.5199 8.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.81 1.76 1.89 1.92 1.85 2.10 1.84 -
P/RPS 2.64 5.33 1.57 2.06 2.98 6.88 1.67 35.59%
P/EPS 21.21 41.75 14.57 18.31 27.37 54.62 12.70 40.63%
EY 4.71 2.40 6.86 5.46 3.65 1.83 7.87 -28.91%
DY 3.59 1.42 4.23 3.13 2.16 0.95 3.26 6.62%
P/NAPS 3.07 3.03 3.32 3.43 3.43 3.96 3.54 -9.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.66 1.65 1.66 2.08 1.81 1.82 2.33 -
P/RPS 2.42 5.00 1.38 2.23 2.91 5.96 2.11 9.54%
P/EPS 19.45 39.14 12.80 19.84 26.78 47.34 16.09 13.43%
EY 5.14 2.56 7.82 5.04 3.73 2.11 6.22 -11.90%
DY 3.92 1.52 4.82 2.88 2.21 1.10 2.58 32.06%
P/NAPS 2.81 2.84 2.91 3.71 3.35 3.43 4.48 -26.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment